CNTY
Century Casinos Inc
Price:  
2.67 
USD
Volume:  
96,523.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CNTY WACC - Weighted Average Cost of Capital

The WACC of Century Casinos Inc (CNTY) is 12.5%.

The Cost of Equity of Century Casinos Inc (CNTY) is 37.45%.
The Cost of Debt of Century Casinos Inc (CNTY) is 14.10%.

Range Selected
Cost of equity 27.90% - 47.00% 37.45%
Tax rate 22.60% - 27.70% 25.15%
Cost of debt 10.30% - 17.90% 14.10%
WACC 9.5% - 15.5% 12.5%
WACC

CNTY WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 5.21 7.53
Additional risk adjustments 0.0% 0.5%
Cost of equity 27.90% 47.00%
Tax rate 22.60% 27.70%
Debt/Equity ratio 12.48 12.48
Cost of debt 10.30% 17.90%
After-tax WACC 9.5% 15.5%
Selected WACC 12.5%